Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$31,361Cash toward the purchase price.
Closing costs + prepaids$10,069Not just lender fees.
Before credits & paid funds$41,430The complete starting cash picture.
Estimated remaining funds due at closing
$41,430No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$31,361.11
Your down payment$31,361.11
Closing costs + prepaids$10,069.07
Total buyer cash needed$41,430.18
Remaining funds due$41,430.18
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,490.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$234.50
Prepaid interest, first (2 days)$119.57
Fees + prepaids$10,069.07
Your down payment is the seller’s equity. You take over the $317,639 balance, so the rest of the $349,000 price is paid at closing. A second mortgage can cover part of it. $41,430.18 is due at closing. Uses and sources reconcile at $359,069.07 each. Not a Closing Disclosure.